TNDM

Value 202020212022202320242025 TTM Total revenue 498.83 M702.8 M801.22 M747.72 M940.2 M1.01 B 1.01 B Gross profit 260.52 M376.21 M412.99 M367.69 M489.57 M546.01 M 546.01 M Operating expenses 268.48 M353.56 M505.83 M600.92 M588.7 M733.27 M 733.27 M Selling/general/admin expenses 204.9 M261.51 M335.68 M352.5 M389.82 M444.99 M 444.99 M Research & development 63.57 M92.05 M139.11 M248.42 M198.88 M268.33 M 268.33 M Operating income 7.96 M22.65 M92.85 M233.23 M99.13 M187.26 M 203.84 M Non-Operating Income, Total 29.62 M7.12 M4.19 M16.56 M9.58 M16.84 M 16.84 M Interest expense, net of interest capitalized 12.8 M6.04 M6.21 M12.09 M7.42 M7.91 M 7.91 M Non-Operating Income, excl. Interest Expenses -11.51 M-5.67 M-2.02 M-8.5 M-5.09 M-4.08 M -4.08 M Unusual income/expense 28.32 M6.75 M4 00012.98 M7.26 M13.02 M 13.02 M Pretax income 36.28 M15.9 M92.85 M220.25 M91.87 M200.27 M 200.27 M Equity in earnings ————2.1 M14.19 M 14.19 M Taxes 1.9 M335 K1.74 M2.36 M4.16 M4.44 M 4.44 M Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations 34.38 M15.57 M94.59 M222.61 M96.03 M204.71 M 204.71 M Discontinued operations —————— — Net income 34.38 M15.57 M94.59 M222.61 M96.03 M204.71 M 204.71 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 34.38 M15.57 M94.59 M222.61 M96.03 M204.71 M 204.71 M Basic earnings per share (Basic EPS) —0.25-1.47-3.43-1.47-3.04 -3.07 Diluted earnings per share (Diluted EPS) —0.24-1.47-3.43-1.47-3.04 -3.07 Average basic shares outstanding —63 M64.15 M64.97 M65.45 M67.28 M 269.12 M Diluted shares outstanding —64.35 M64.15 M64.97 M65.45 M67.28 M 269.12 M EBITDA 2.49 M36.5 M-78.52 M-217.51 M-82.52 M-169.59 M -169.59 M EBIT -7.96 M22.65 M-92.85 M-233.23 M-99.13 M-187.26 M -187.26 M Cost of revenue 238.31 M326.58 M388.23 M380.03 M450.63 M468.72 M 468.72 M Other cost of goods sold 57 K467 K———— — Depreciation & amortization (cash flow) 10.45 M13.85 M14.33 M15.71 M16.61 M17.67 M 17.67 M